[PETGAS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.66%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Revenue 1,153,943 1,136,722 1,111,604 1,028,069 909,007 802,211 935,871 2.73%
PBT 483,787 488,223 683,170 471,402 408,702 277,498 346,876 4.38%
Tax -20,522 -77,282 -112,990 -77,692 -113,808 -75,410 -85,723 -16.82%
NP 463,265 410,941 570,180 393,710 294,894 202,088 261,153 7.66%
-
NP to SH 465,061 414,495 571,286 393,705 295,066 201,392 261,815 7.68%
-
Tax Rate 4.24% 15.83% 16.54% 16.48% 27.85% 27.17% 24.71% -
Total Cost 690,678 725,781 541,424 634,359 614,113 600,123 674,718 0.30%
-
Net Worth 11,966,777 11,438,851 10,533,780 10,265,662 9,167,465 8,014,135 8,039,877 5.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Div 375,959 336,384 296,809 791,492 692,556 692,408 692,632 -7.57%
Div Payout % 80.84% 81.16% 51.95% 201.04% 234.71% 343.81% 264.55% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Net Worth 11,966,777 11,438,851 10,533,780 10,265,662 9,167,465 8,014,135 8,039,877 5.25%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,310 1,978,949 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
NP Margin 40.15% 36.15% 51.29% 38.30% 32.44% 25.19% 27.90% -
ROE 3.89% 3.62% 5.42% 3.84% 3.22% 2.51% 3.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 58.32 57.45 56.18 51.96 45.94 40.55 47.29 2.73%
EPS 23.50 20.95 28.87 19.90 14.91 10.18 13.23 7.68%
DPS 19.00 17.00 15.00 40.00 35.00 35.00 35.00 -7.57%
NAPS 6.0477 5.7809 5.3235 5.188 4.633 4.051 4.0627 5.26%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 58.32 57.45 56.18 51.96 45.94 40.54 47.30 2.73%
EPS 23.50 20.95 28.87 19.90 14.91 10.18 13.23 7.68%
DPS 19.00 17.00 15.00 40.00 35.00 34.99 35.00 -7.57%
NAPS 6.0477 5.7809 5.3235 5.188 4.633 4.0501 4.0631 5.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 -
Price 21.30 22.70 22.16 24.28 19.52 9.80 9.70 -
P/RPS 36.52 39.51 39.45 46.73 42.49 24.17 20.51 7.71%
P/EPS 90.63 108.37 76.75 122.03 130.90 96.27 73.32 2.76%
EY 1.10 0.92 1.30 0.82 0.76 1.04 1.36 -2.69%
DY 0.89 0.75 0.68 1.65 1.79 3.57 3.61 -16.51%
P/NAPS 3.52 3.93 4.16 4.68 4.21 2.42 2.39 5.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 23/02/17 24/02/16 17/02/15 10/02/14 21/02/13 11/05/10 21/05/09 -
Price 20.58 22.40 22.38 23.10 18.22 9.88 9.50 -
P/RPS 35.29 38.99 39.84 44.46 39.66 24.36 20.09 7.53%
P/EPS 87.56 106.93 77.52 116.10 122.18 97.05 71.81 2.58%
EY 1.14 0.94 1.29 0.86 0.82 1.03 1.39 -2.52%
DY 0.92 0.76 0.67 1.73 1.92 3.54 3.68 -16.36%
P/NAPS 3.40 3.87 4.20 4.45 3.93 2.44 2.34 4.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment